Deal numbers
- Est. cap rate
- 0.9%
- Assumed rent, all units
- $5,760/mo
- Units
- 2
- Price per unit
- $1,930,000
- Est. annual NOI
- $34,560
- Expense assumption
- 50%
Estimates only, based on HUD Fair Market Rents (a conservative 40th percentile floor) and a standard 50% operating expense assumption. Not a guarantee of income or value. Ask Alex for a pro forma using comparable rent data.
Run your own numbers
Adjust the assumptions to see cash flow and cash on cash return.
- Effective gross income
- $65,664
- Operating expenses
- $32,832
- Net operating income
- $32,832
- Annual debt service
- $231,126
- Annual cash flow
- -$198,294
- Cash on cash return
- -20.5%
- Down payment
- $965,000
Illustration only, using a 30 year loan and your assumptions above. Not a loan offer, financial advice, or a guarantee. Confirm financing and actual rents independently.
Property details
- Type
- Duplex
- Bedrooms
- 6
- Building size
- 7,724 sqft
- Lot size
- 6,117 sqft
- Year built
- 2025
- Stories
- 3
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 8
- MLS #
- 246746140
About this property
Introducing an exceptional investment opportunity at 327 N Chicago Street—a newly constructed six-unit multifamily property in the heart of Boyle Heights, one of Los Angeles’ most dynamic and rapidly evolving neighborhoods. Designed for efficiency and low-maintenance ownership, the property features separately metered gas and electricity, modern energy-efficient systems, fire sprinklers, and contemporary finishes throughout. With a Walk Score of 92, residents are within easy reach of public transportation, neighborhood shops, restaurants, and everyday conveniences. The property is also ideally positioned near the USC Health Sciences Campus, Downtown Los Angeles, the Arts District, the Metro A Line, Union Station, and major bus routes. Convenient access to the 5, 10, 60, 101, 110, and 710 freeways provides outstanding connectivity throughout Greater Los Angeles. Combining new-construction advantages with a highly accessible urban location, this rare six-unit offering presents an attractive opportunity for investors seeking a modern income-producing asset in the vibrant 90033 ZIP code. Don’t miss the chance to own a distinctive multifamily property in a location where convenience, growth, and long-term potential come together.
Location
327 N Chicago
Los Angeles, Los Angeles, CA, 90033